	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,068	£10,219	£10,372	£10,632	£10,897	£52,188
Total Expenses	£6,816	£6,843	£6,869	£6,905	£6,942	£34,376
Profit Before Tax	£3,252	£3,376	£3,503	£3,726	£3,955	£17,813
Profit After Tax	£2,634	£2,734	£2,838	£3,018	£3,203	£14,428
Change In Property Value	£5,775	£9,393	£10,810	£11,459	£10,122	£47,558
Net Return	£8,409	£12,127	£13,648	£14,477	£13,325	£61,987
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	17%	24%	27%	29%	26%	123%